7038.T
Frontier Management Inc.
プライム · サービス業 · 情報通信・サービスその他 · JP
JPY 584.00
−0.51%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 14.4B | 13.5B | 9.3B | 10.0B | 7.9B |
| Cost of Revenue | 2.2B | 8.5B | 5.0B | 4.5B | 3.2B |
| Gross Profit | 1.2B | 5.0B | 4.3B | 5.5B | 4.7B |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 1.2B | 5.3B | 4.9B | 4.3B | 3.8B |
| General & Admin Expense | — | — | — | — | — |
| Selling & Marketing Expense | — | — | — | — | — |
| Other Expenses | — | — | — | — | — |
| Total Operating Expenses | 1.2B | 5.3B | 4.9B | 4.3B | 3.8B |
| Cost and Expenses | 14.8B | 13.8B | 9.9B | 8.8B | 7.0B |
| Operating Income (EBIT) | (382.0M) | (335.0M) | (632.0M) | 1.3B | 908.0M |
| Non-Operating | |||||
| Interest Income | 3.4M | 11.0M | 510.0K | 135.0K | 158.0K |
| Interest Expense | 44.5M | 141.8M | 18.9M | 11.4M | 7.4M |
| Net Interest Income | (41.1M) | (130.8M) | (18.4M) | (11.3M) | (7.3M) |
| Other Non-Op Income/Expense | (42.1M) | (329.4M) | (78.4M) | (13.1M) | 13.4M |
| Non-Operating Income (excl Interest) | 10.8M | 57.4M | 8.2M | 10.5M | 20.9M |
| EBT (Pre-Tax Income) | (33.5M) | (966.1M) | (710.6M) | 1.2B | 868.0M |
| Income Tax Expense | 58.1M | 191.5M | (4.0M) | 448.0M | 301.7M |
| Bottom Line | |||||
| Net Income | (1.1B) | (1.1B) | (694.0M) | 780.0M | 556.0M |
| Earnings from Cont. Ops | — | — | — | — | — |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (1.1B) | (1.1B) | (694.0M) | 780.0M | 556.0M |
| Per Share | |||||
| Basic EPS | (¥90) | (¥94) | (¥59) | ¥68 | ¥49 |
| Diluted EPS | (¥90) | (¥94) | — | ¥66 | ¥48 |
| Revenue Per Share | ¥1,228 | ¥1,147 | ¥789 | ¥867 | ¥692 |
| Shares | |||||
| Basic Shares Outstanding | 11.8M | 11.8M | 11.7M | 11.6M | 11.4M |
| Diluted Shares Outstanding | — | — | — | — | — |
| Profitability Metrics | |||||
| EBITDA | — | (232.1M) | (566.5M) | 1.3B | 955.5M |
| D&A | — | 102.9M | 65.5M | 67.6M | 47.5M |
| EBIT | (382.0M) | (335.0M) | (632.0M) | 1.3B | 908.0M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Mar 1, 2026